XML 112 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Disclosures (Tables)
6 Months Ended
Jun. 30, 2013
Fair Value Disclosures [Abstract]  
Assets and liabilities measured at fair value
Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:

 
 
  
Fair Value Measurements Using
 
 
 
  
Quoted
  
  
 
 
 
  
Prices
  
  
 
 
 
  
in Active
  
  
 
 
 
  
Markets
  
Significant
  
Significant
 
 
 
  
for
  
Other
  
Un-
 
 
 
Fair Value
  
Identical
  
Observable
  
observable
 
 
 
Measure-
  
Assets
  
Inputs
  
Inputs
 
 
 
ments
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
 
 
(In thousands)
 
June 30, 2013:
 
 
    
 
  
 
  
 
 
Measured at Fair Value on a Recurring Basis:
 
  
  
  
 
Assets
 
  
  
  
 
Trading securities
 
$
293
  
$
293
  
$
-
  
$
-
 
Securities available for sale
                
U.S. agency
  
13,414
   
-
   
13,414
   
-
 
U.S. agency residential mortgage-backed
  
185,260
   
-
   
185,260
   
-
 
Private label residential mortgage-backed
  
7,482
   
-
   
7,482
   
-
 
Other asset backed
  
10,979
       
10,979
     
Obligations of states and political subdivisions
  
124,433
   
-
   
124,433
   
-
 
Trust preferred
  
9,812
   
-
   
9,812
   
-
 
Corporate
  
2,395
   
-
   
2,395
   
-
 
Loans held for sale
  
35,529
   
-
   
35,529
   
-
 
Derivatives (1)
  
2,375
   
-
   
2,375
   
-
 
Liabilities
                
Derivatives (2)
  
-
   
-
   
-
   
-
 
 
                
Measured at Fair Value on a Non-recurring basis:
                
Assets
                
Capitalized mortgage loan servicing rights (3)
  
7,506
   
-
   
-
   
7,506
 
Impaired loans (4)
                
Commercial
                
Income producing - real estate
  
1,771
   
-
   
-
   
1,771
 
Land, land development & construction-real estate
  
1,205
   
-
   
-
   
1,205
 
Commercial and industrial
  
1,894
   
-
   
-
   
1,894
 
Mortgage
                
1-4 Family
  
1,243
   
-
   
-
   
1,243
 
Resort Lending
  
573
   
-
   
-
   
573
 
Other real estate (5)
                
Commercial
                
Land, land development & construction-real estate
  
1,507
   
-
   
-
   
1,507
 
Mortgage
                
1-4 Family
  
657
   
-
   
-
   
657
 
Resort Lending
  
1,735
   
-
   
-
   
1,735
 
Installment
                
Home equity installment - 1st lien
  
82
   
-
   
-
   
82
 
Payment plan receivables Full refund/partial refund
  
2,668
   
-
   
-
   
2,668
 

(1) Included in accrued income and other assets
(2) Included in accrued expenses and other liabilities
(3) Only includes servicing rights that are carried at fair value due to recognition of a valuation allowance.
(4) Only includes impaired loans with specific loss allocations based on collateral value.
(5) Only includes other real estate with subsequent write downs to fair value.
 
 
 
 
  
Fair Value Measurements Using
 
 
 
  
Quoted
  
  
 
 
 
  
Prices
  
  
 
 
 
  
in Active
  
  
 
 
 
  
Markets
  
Significant
  
Significant
 
 
 
  
for
  
Other
  
Un-
 
 
 
Fair Value
  
Identical
  
Observable
  
observable
 
 
 
Measure-
  
Assets
  
Inputs
  
Inputs
 
 
 
ments
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
 
 
(In thousands)
 
December 31, 2012:
 
     
 
    
 
    
 
 
Measured at Fair Value on a Recurring Basis:
 
  
  
  
 
Assets
 
  
  
  
 
Trading securities
 
$
110
  
$
110
  
$
-
  
$
-
 
Securities available for sale
                
U.S. agency
  
30,667
   
-
   
30,667
   
-
 
U.S. agency residential mortgage-backed
  
127,412
   
-
   
127,412
   
-
 
Private label residential mortgage-backed
  
8,194
   
-
   
8,194
   
-
 
Obligations of states and political subdivisions
  
39,051
   
-
   
39,051
   
-
 
Trust preferred
  
3,089
   
-
   
3,089
   
-
 
Loans held for sale
  
47,487
   
-
   
47,487
   
-
 
Derivatives (1)
  
1,368
   
-
   
1,368
   
-
 
Liabilities
                
Derivatives (2)
  
1,320
   
-
   
861
   
459
 
 
                
Measured at Fair Value on a Non-recurring basis:
                
Assets
                
Capitalized mortgage loan servicing rights (3)
  
8,814
   
-
   
-
   
8,814
 
Impaired loans (4)
                
Commercial
                
Income producing - real estate
  
3,727
   
-
   
-
   
3,727
 
Land, land development &construction-real estate
  
2,882
   
-
   
-
   
2,882
 
Commercial and industrial
  
6,581
   
-
   
-
   
6,581
 
Mortgage
                
1-4 Family
  
2,694
   
-
   
-
   
2,694
 
Resort Lending
  
380
   
-
   
-
   
380
 
Other real estate (5)
                
Commercial
                
Income producing - real estate
  
86
   
-
   
-
   
86
 
Land, land development &construction-real estate
  
3,190
   
-
   
-
   
3,190
 
Mortgage
                
1-4 Family
  
405
   
-
   
-
   
405
 
Resort Lending
  
3,535
   
-
   
-
   
3,535
 
Installment
                
Home equity installment - 1st lien
  
59
   
-
   
-
   
59
 
Loans held for sale relating to branch sale
  
3,292
   
-
   
3,292
   
-
 

(1) Included in accrued income and other assets
(2) Included in accrued expenses and other liabilities
(3) Only includes servicing rights that are carried at fair value due to recognition of a valuation allowance.
(4) Only includes impaired loans with specific loss allocations based on collateral value.
(5) Only includes other real estate with subsequent write downs to fair value.
Changes in fair value for financial assets
Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:
 
 
Changes in Fair Values for the Six-Month
Periods Ended June 30 for Items Measured at
Fair Value Pursuant to Election of the Fair Value Option   
 
2013 
2012
 
Net Gains (Losses)
 
Total
Change
in Fair
Values
Included
in Current
 
Net Gains (Losses)
 
Total
Change
in Fair
Values
Included
in Current
 
 
on Assets
 
Period
 
on Assets
 
Period
 
 
Securities
 
Loans
 
Earnings
 
Securities
 
Loans
 
Earnings
 
 (In thousands)
Trading securities
$
183
  
$
-
  
$
183
  
$
9
  
$
-
  
$
9
 
Loans held for sale
 
-
   
(2,241
)
  
(2,241
)
  
-
   
241
   
241
 
Reconciliation for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3)
A reconciliation for all liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30 follows:

 
 
(Liability)
 
 
 
Amended Warrant
 
 
 
Three Months Ended
  
Six Months Ended
 
 
 
June 30,
  
June 30,
 
 
 
2013
  
2012
  
2013
  
2012
 
 
 
(In thousands)
 
Beginning balance
 
$
(1,504
)
 
$
(328
)
 
$
(459
)
 
$
(174
)
Total gains (losses) realized and unrealized:
Included in results of operations
  
20
   
(25
)
  
(1,025
)
  
(179
)
Included in other comprehensive income
  
-
   
-
   
-
   
-
 
Purchases, issuances, settlements, maturities and calls
  
-
   
-
   
-
   
-
 
Reclassification to shareholders' equity
  
1,484
   
-
   
1,484
   
-
 
Transfers in and/or out of Level 3
  
-
   
-
   
-
   
-
 
Ending balance
 
$
-
  
$
(353
)
 
$
-
  
$
(353
)
 
                
Amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at June 30
 
$
20
  
$
(25
)
 
$
(1,025
)
 
$
(179
)
Quantitative information about the Amended Warrant
Quantitative information about the Amended Warrant at December 31, 2012 follows:

(Liability)
 
 
 
 
 
Fair
 
Valuation
Unobservable
 
Unobservable
 
Value
 
Technique
Inputs
 
Input Values
 
(In thousands)
 
 
 
 
 
 
 
 
$
(459
)
Binomial Lattice Model
Probability of non-permitted equity raise
  
0.5
%
   
  
Expected discount to stock price in an
    
   
  
  equity raise
  
10.0
%
   
  
Dollar amount of expected capital raise
 
$100 Million
 
   
  
Expected time of non-permitted equity raise
 
April, 2013
 
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:

 
 
Asset
 
 
 
 
 
 
 
(Liability)
 
 
 
 
 
 
 
Fair
 
Valuation
Unobservable
 
Weighted
 
 
 
Value
 
Technique
Inputs
 
Average
 
 
 
(In thousands)
 
 
 
June 30, 2013
 
 
 
 
 
 
Capitalized mortgage loan servicing rights
 
$
7,506
 
Present value of net
Discount rate
  
10.62
%
 
    
servicing revenue
Cost to service
 
$
82
 
 
    
   
Ancillary income
  
39
 
 
    
   
Float rate
  
1.57
%
Impaired loans
    
 
 
    
Commercial
  
4,870
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
15.6
%
 
    
Income approach
Capitalization rate
  
9.4
 
Mortgage
  
1,816
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
8.7
 
Other real estate
    
 
 
    
Commercial
  
1,507
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
(4.5
)
 
    
Income approach
Capitalization rate
  
11.0
 
Mortgage and installment
  
2,474
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
44.2
 
Payment plan receivables
  
2,668
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
7.5
 
 
    
 
 
    
December 31, 2012
    
 
 
    
Capitalized mortgage loan servicing rights
 
$
8,814
 
Present value of net
Discount rate
  
11.00
%
 
    
servicing revenue
Cost to service
 
$
83
 
 
    
   
Ancillary income
  
43
 
 
    
   
Float rate
  
0.84
%
Impaired loans
    
 
 
    
Commercial
  
13,190
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
16.7
%
 
    
Income approach
Capitalization rate
  
10.8
 
Mortgage
  
3,074
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
9.5
 
   Other real estate
Commercial
  
3,276
 
Sales comparison
Adjustment for differences
    
   
approach
between comparable sales
  
(12.4
)
 
    
Income approach
Capitalization rate
  
12.3
 
Mortgage and installment
  
3,999
 
Sales comparison
Adjustment for differences
    
 
    
approach
between comparable sales
  
(6.3
)
Aggregate fair value and aggregate remaining contractual principal balance for loans held for sale
The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.

 
 
Aggregate
Fair Value
  
Difference
  
Contractual
Principal
 
 
 
(In thousands)
 
Loans held for sale
 
  
  
 
June 30, 2013
 
$
35,529
  
$
(398
)
 
$
35,927
 
December 31, 2012
  
47,487
   
1,843
   
45,644